Valuation Castellum AB

Stocks

Market Closed - Nasdaq Stockholm 17:00:00 18/08/2026 BST			5-day change	1st Jan Change
135.25 ^SEK	+0.15%		-0.18%	+27.11%

08-07	PriorNilsson Realinvest rose 3.92 percent in July, SCA, Altra and Castellum contributed the most positively	FW
08-05	21 stocks have so far today hit a new 52-week high on the Stockholm Stock Exchange	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	83,025	41,461	70,590	59,364	52,360	60,416	-	-
Change	-	-50.06%	70.26%	-15.9%	-11.8%	15.39%	-	-
Enterprise Value (EV) ¹	152,657	117,452	130,173	115,597	109,259	106,773	108,943	107,171
Change	-	-23.06%	10.83%	-11.2%	-5.48%	-2.27%	2.03%	-1.63%
P/E	5.83x	23.9x	-5.58x	25.2x	55.7x	14.4x	12x	10.7x
PBR	1x	0.52x	0.91x	0.75x	0.67x	0.85x	0.79x	0.74x
PEG	-	-0.3x	0x	-0x	-0.9x	0x	0.6x	0.8x
Capitalization / Revenue	13.1x	4.61x	7.2x	6.03x	5.46x	6.66x	7.33x	7.03x
EV / Revenue	24x	13.1x	13.3x	11.7x	11.4x	11.8x	13.2x	12.5x
EV / EBITDA	36.6x	21.1x	21.1x	17.7x	17.5x	17x	18.4x	17.3x
EV / EBIT	36.6x	21.1x	21.1x	17.7x	17.5x	16.5x	17.7x	17x
EV / FCF	-13.4x	124x	96.3x	64.4x	145x	65.8x	50.2x	46.6x
FCF Yield	-7.45%	0.8%	1.04%	1.55%	0.69%	1.52%	1.99%	2.15%
Dividend per Share ²	7.6	-	-	2.48	-	2.466	2.597	2.799
Rate of return	3.12%	-	-	2.06%	-	1.83%	1.92%	2.07%
EPS ²	41.81	5.29	-25.68	4.79	1.91	9.368	11.22	12.64
Distribution rate	18.2%	-	-	51.8%	-	26.3%	23.1%	22.1%
Net sales ¹	6,353	8,996	9,806	9,849	9,593	9,065	8,248	8,600
EBITDA ¹	4,172	5,568	6,163	6,545	6,260	6,295	5,921	6,189
EBIT ¹	4,172	5,568	6,163	6,545	6,260	6,452	6,148	6,315
Net income ¹	11,828	1,750	-11,592	2,357	938	4,175	4,026	4,189
Net Debt ¹	69,632	75,991	59,583	56,233	56,899	46,357	48,527	46,755
Reference price ²	243.80	126.25	143.30	120.55	106.40	135.05	135.05	135.05
Nbr of stocks (in thousands)	340,544	328,401	492,601	492,446	492,102	447,361	-	-
Announcement Date	16/02/22	13/02/23	14/02/24	18/02/25	18/02/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CASTELLUM AB	14.42x	11.78x	16.96x	1.83%	6.36B
SUN HUNG KAI PROPERTIES LIMITED	15.21x	4.85x	13.04x	3.33%	43.29B
CHINA RESOURCES LAND LIMITED	8.93x	1.53x	7.97x	3.98%	30.87B
MITSUBISHI ESTATE CO., LTD.	18.2x	4.02x	16.43x	1.35%	27.75B
EMAAR PROPERTIES	5.49x	0.67x	1.41x	9.07%	26.52B
MITSUI FUDOSAN CO., LTD.	13.47x	3.03x	14.62x	2.62%	24.47B
ALPHA DHABI HOLDING	8.1x	0.9x	3.27x	2.76%	20.71B
CK ASSET HOLDINGS LIMITED	10.81x	2.09x	9.77x	4.11%	20.48B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.47x	6.56x	17.53x	1.58%	19.48B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.27x	1.65x	14.3x	3.67%	18.72B
Average	11.84x	3.71x	11.53x	3.43%	23.86B
Weighted average by Cap.	11.94x	3.17x	11.09x	3.61%